35.59
Revenuekr M
26.64
27.37
28.59
29.99
30.96
31.46
32.21
33.22
34.30
36.12
39.62
3.13%
3.22%
73
10.46
Revenue growth%
21.79
24.17
23.52
25.26
27.83
26.25
25.40
26.54
28.82
28.33
6.31
26.54
25.82
90
3.36
Gross margin%
14.55
13.24
14.30
14.13
14.76
12.90
12.98
11.99
10.06
11.84
10.13
11.99
13.11
6
8.53
Operating margin%
14.13
16.78
14.33
14.93
17.55
20.04
22.48
25.26
25.99
27.49
25.75
25.26
18.79
30
26.05
Net margin%
8.99
9.44
7.98
10.20
8.61
6.06
5.86
2.92
4.22
4.41
13.35
4.41
7.02
35
11.97
P/E ratio (avg)x
16.25
17.99
21.25
22.45
24.72
29.65
32.17
35.50
34.63
41.18
25.67
34.63
27.19
32
22.92
EV/EBITx
32.87
38.07
41.06
45.13
50.86
55.40
57.81
62.66
69.85
64.78
8.413
62.66
53.13
51
16.65
FCF yield (avg)%
26.57
24.44
21.70
18.81
17.70
18.36
16.59
17.64
19.99
21.11
6.87
18.36
19.40
74
29.29
FCF margin%
13.61
14.29
16.02
14.79
12.51
14.35
16.51
16.91
14.60
14.42
12.44
14.60
14.51
83
0.776
FCF / Net incomex
1.483
1.687
2.008
2.416
2.690
2.987
3.168
3.631
3.660
3.578
0.587
3.578
2.838
9
13.41
ROIC%
15.81
17.54
20.18
22.99
22.33
25.02
24.08
25.49
25.33
25.58
3.34
25.33
23.54
18
6.36
Return on equity%
2.20
3.66
6.53
4.92
7.19
4.24
6.86
4.90
5.65
3.45
12.74
4.90
4.91
44
22.14
Return on assets%
11.34
13.77
12.06
9.65
7.57
6.19
3.87
2.99
3.78
0.80
13.77
3.78
6.88
91
0.04
EPSkr
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.04
1.94%
3.22%
—
8.87
EPS growth%
13.76
16.13
16.84
19.30
16.90
16.00
17.80
20.39
17.81
18.68
19.18
17.81
17.35
31
0.05
Bookvalue per shkr
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
7.06%
4.90%
—
0.07
FCF per sharekr
0.10
0.11
0.11
0.11
0.11
0.12
0.11
0.11
0.12
0.14
0.07
5.14%
3.21%
—
0.10
Dividend per shkr
0.04
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.12
0.07
10.24%
11.84%
—
3.55
Div yield (avg)%
19.80
17.99
16.82
14.80
15.14
14.59
14.12
11.34
13.82
15.61
16.53
14.12
14.97
17
7.57
Payout ratio%
18.91
18.63
16.41
17.95
17.14
17.18
19.21
16.98
17.70
17.17
4.21
17.18
17.44
47
157.7
Shares (diluted)M
141.9
138.0
153.0
173.3
177.9
201.3
190.8
211.9
205.0
209.6
158.0
3.34%
2.92%
66
11.03
Buyback yield%
18.05
20.67
20.29
19.86
20.04
20.47
23.09
21.55
20.62
21.15
29.08
21.15
20.54
27
0.105
D/E ratiox
2.077
2.180
2.610
3.133
3.233
3.546
4.092
4.326
4.657
4.704
1.033
4.326
3.389
18
24.14
Enterprise valuekr M
21.78
25.48
30.17
35.76
36.02
37.53
41.34
43.20
42.25
45.85
36.81
4.95%
9.18%
81
1.743
LT debtkr M
16.70
17.45
20.19
19.97
23.53
27.92
28.48
31.55
36.84
39.41
30.71
10.86%
8.59%
79
Cost of revenue
2.99%
0.98×
Operating expenses
3.33%
1.01×
Cash and investments
14.78%